Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -7.64% first-year return on $84,777 initial cash invested.
-7.64%
Cash On Cash
4.78%
Cap Rate
0.8
DSCR
$2,559
Rent
-$540
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,559 income − $3,099 expenses = $540 out of pocket
Investment Breakdown
|
Purchase Price
$404k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$84,777
Downpayment
20%
$80,740
Closing costs
1%
$4,037
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,559
Total Expenses
$3,099
Mortgage P&I
79%
$2,019
Property Taxes
9%
$219
Home Insurance
4%
$114
HOA
3%
$81
Property Management
10%
$256
CapEx
5%
$128
Vacancy
6%
$154
Maintenance
5%
$128
Other
0%
$0